Highlights

[PADINI] QoQ Cumulative Quarter Result on 2014-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     37.61%    YoY -     11.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 472,338 226,748 866,258 670,249 451,395 217,220 789,765 -28.95%
  QoQ % 108.31% -73.82% 29.24% 48.48% 107.81% -72.50% -
  Horiz. % 59.81% 28.71% 109.69% 84.87% 57.16% 27.50% 100.00%
PBT 50,854 26,738 125,719 106,259 78,198 38,962 117,605 -42.73%
  QoQ % 90.19% -78.73% 18.31% 35.88% 100.70% -66.87% -
  Horiz. % 43.24% 22.74% 106.90% 90.35% 66.49% 33.13% 100.00%
Tax -15,402 -7,495 -34,806 -29,009 -22,061 -11,225 -32,252 -38.82%
  QoQ % -105.50% 78.47% -19.98% -31.49% -96.53% 65.20% -
  Horiz. % 47.76% 23.24% 107.92% 89.94% 68.40% 34.80% 100.00%
NP 35,452 19,243 90,913 77,250 56,137 27,737 85,353 -44.24%
  QoQ % 84.23% -78.83% 17.69% 37.61% 102.39% -67.50% -
  Horiz. % 41.54% 22.55% 106.51% 90.51% 65.77% 32.50% 100.00%
NP to SH 35,452 19,243 90,913 77,250 56,137 27,737 85,353 -44.24%
  QoQ % 84.23% -78.83% 17.69% 37.61% 102.39% -67.50% -
  Horiz. % 41.54% 22.55% 106.51% 90.51% 65.77% 32.50% 100.00%
Tax Rate 30.29 % 28.03 % 27.69 % 27.30 % 28.21 % 28.81 % 27.42 % 6.84%
  QoQ % 8.06% 1.23% 1.43% -3.23% -2.08% 5.07% -
  Horiz. % 110.47% 102.22% 100.98% 99.56% 102.88% 105.07% 100.00%
Total Cost 436,886 207,505 775,345 592,999 395,258 189,483 704,412 -27.21%
  QoQ % 110.54% -73.24% 30.75% 50.03% 108.60% -73.10% -
  Horiz. % 62.02% 29.46% 110.07% 84.18% 56.11% 26.90% 100.00%
Net Worth 394,745 388,166 387,457 388,166 388,166 381,587 375,008 3.47%
  QoQ % 1.69% 0.18% -0.18% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.32% 103.51% 103.51% 101.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 32,895 16,447 75,649 59,211 42,764 16,447 52,632 -26.84%
  QoQ % 100.00% -78.26% 27.76% 38.46% 160.00% -68.75% -
  Horiz. % 62.50% 31.25% 143.73% 112.50% 81.25% 31.25% 100.00%
Div Payout % 92.79 % 85.47 % 83.21 % 76.65 % 76.18 % 59.30 % 61.66 % 31.22%
  QoQ % 8.56% 2.72% 8.56% 0.62% 28.47% -3.83% -
  Horiz. % 150.49% 138.61% 134.95% 124.31% 123.55% 96.17% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 394,745 388,166 387,457 388,166 388,166 381,587 375,008 3.47%
  QoQ % 1.69% 0.18% -0.18% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.32% 103.51% 103.51% 101.75% 100.00%
NOSH 657,909 657,909 657,822 657,909 657,909 657,909 657,909 -
  QoQ % 0.00% 0.01% -0.01% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.99% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.51 % 8.49 % 10.49 % 11.53 % 12.44 % 12.77 % 10.81 % -21.51%
  QoQ % -11.54% -19.07% -9.02% -7.32% -2.58% 18.13% -
  Horiz. % 69.47% 78.54% 97.04% 106.66% 115.08% 118.13% 100.00%
ROE 8.98 % 4.96 % 23.46 % 19.90 % 14.46 % 7.27 % 22.76 % -46.11%
  QoQ % 81.05% -78.86% 17.89% 37.62% 98.90% -68.06% -
  Horiz. % 39.46% 21.79% 103.08% 87.43% 63.53% 31.94% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.79 34.46 131.69 101.88 68.61 33.02 120.04 -28.95%
  QoQ % 108.33% -73.83% 29.26% 48.49% 107.78% -72.49% -
  Horiz. % 59.81% 28.71% 109.71% 84.87% 57.16% 27.51% 100.00%
EPS 5.39 2.92 13.82 11.81 8.63 4.22 12.97 -44.22%
  QoQ % 84.59% -78.87% 17.02% 36.85% 104.50% -67.46% -
  Horiz. % 41.56% 22.51% 106.55% 91.06% 66.54% 32.54% 100.00%
DPS 5.00 2.50 11.50 9.00 6.50 2.50 8.00 -26.84%
  QoQ % 100.00% -78.26% 27.78% 38.46% 160.00% -68.75% -
  Horiz. % 62.50% 31.25% 143.75% 112.50% 81.25% 31.25% 100.00%
NAPS 0.6000 0.5900 0.5890 0.5900 0.5900 0.5800 0.5700 3.47%
  QoQ % 1.69% 0.17% -0.17% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.33% 103.51% 103.51% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.79 34.46 131.67 101.88 68.61 33.02 120.04 -28.95%
  QoQ % 108.33% -73.83% 29.24% 48.49% 107.78% -72.49% -
  Horiz. % 59.81% 28.71% 109.69% 84.87% 57.16% 27.51% 100.00%
EPS 5.39 2.92 13.82 11.74 8.53 4.22 12.97 -44.22%
  QoQ % 84.59% -78.87% 17.72% 37.63% 102.13% -67.46% -
  Horiz. % 41.56% 22.51% 106.55% 90.52% 65.77% 32.54% 100.00%
DPS 5.00 2.50 11.50 9.00 6.50 2.50 8.00 -26.84%
  QoQ % 100.00% -78.26% 27.78% 38.46% 160.00% -68.75% -
  Horiz. % 62.50% 31.25% 143.75% 112.50% 81.25% 31.25% 100.00%
NAPS 0.6000 0.5900 0.5889 0.5900 0.5900 0.5800 0.5700 3.47%
  QoQ % 1.69% 0.19% -0.19% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.32% 103.51% 103.51% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4600 1.9200 1.9700 1.9100 1.8100 1.7600 1.8900 -
P/RPS 2.03 5.57 1.50 1.87 2.64 5.33 1.57 18.63%
  QoQ % -63.55% 271.33% -19.79% -29.17% -50.47% 239.49% -
  Horiz. % 129.30% 354.78% 95.54% 119.11% 168.15% 339.49% 100.00%
P/EPS 27.09 65.64 14.25 16.27 21.21 41.75 14.57 51.03%
  QoQ % -58.73% 360.63% -12.42% -23.29% -49.20% 186.55% -
  Horiz. % 185.93% 450.51% 97.80% 111.67% 145.57% 286.55% 100.00%
EY 3.69 1.52 7.02 6.15 4.71 2.40 6.86 -33.78%
  QoQ % 142.76% -78.35% 14.15% 30.57% 96.25% -65.01% -
  Horiz. % 53.79% 22.16% 102.33% 89.65% 68.66% 34.99% 100.00%
DY 3.42 1.30 5.84 4.71 3.59 1.42 4.23 -13.18%
  QoQ % 163.08% -77.74% 23.99% 31.20% 152.82% -66.43% -
  Horiz. % 80.85% 30.73% 138.06% 111.35% 84.87% 33.57% 100.00%
P/NAPS 2.43 3.25 3.34 3.24 3.07 3.03 3.32 -18.74%
  QoQ % -25.23% -2.69% 3.09% 5.54% 1.32% -8.73% -
  Horiz. % 73.19% 97.89% 100.60% 97.59% 92.47% 91.27% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 25/11/13 28/08/13 -
Price 1.4600 1.7700 1.8900 2.0300 1.6600 1.6500 1.6600 -
P/RPS 2.03 5.14 1.44 1.99 2.42 5.00 1.38 29.25%
  QoQ % -60.51% 256.94% -27.64% -17.77% -51.60% 262.32% -
  Horiz. % 147.10% 372.46% 104.35% 144.20% 175.36% 362.32% 100.00%
P/EPS 27.09 60.52 13.68 17.29 19.45 39.14 12.80 64.62%
  QoQ % -55.24% 342.40% -20.88% -11.11% -50.31% 205.78% -
  Horiz. % 211.64% 472.81% 106.88% 135.08% 151.95% 305.78% 100.00%
EY 3.69 1.65 7.31 5.78 5.14 2.56 7.82 -39.31%
  QoQ % 123.64% -77.43% 26.47% 12.45% 100.78% -67.26% -
  Horiz. % 47.19% 21.10% 93.48% 73.91% 65.73% 32.74% 100.00%
DY 3.42 1.41 6.08 4.43 3.92 1.52 4.82 -20.40%
  QoQ % 142.55% -76.81% 37.25% 13.01% 157.89% -68.46% -
  Horiz. % 70.95% 29.25% 126.14% 91.91% 81.33% 31.54% 100.00%
P/NAPS 2.43 3.00 3.21 3.44 2.81 2.84 2.91 -11.29%
  QoQ % -19.00% -6.54% -6.69% 22.42% -1.06% -2.41% -
  Horiz. % 83.51% 103.09% 110.31% 118.21% 96.56% 97.59% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

146  462  400  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.45+0.02 
 VELESTO 0.1650.00 
 ARMADA 0.16-0.005 
 SAPNRG 0.095+0.005 
 ALAM 0.07-0.005 
 KNM 0.145+0.005 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.24-0.01 
 DAYANG 1.33-0.02 
 AIRASIA 0.82+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers